As of 2025-07-16, the Intrinsic Value of Usha Martin Ltd (USHAMART.NS) is 204.52 INR. This USHAMART.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 390.35 INR, the upside of Usha Martin Ltd is -47.60%.
The range of the Intrinsic Value is 176.51 - 244.73 INR
Based on its market price of 390.35 INR and our intrinsic valuation, Usha Martin Ltd (USHAMART.NS) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 176.51 - 244.73 | 204.52 | -47.6% |
| DCF (Growth 10y) | 227.17 - 307.90 | 260.70 | -33.2% |
| DCF (EBITDA 5y) | 323.74 - 454.13 | 398.36 | 2.1% |
| DCF (EBITDA 10y) | 333.19 - 475.82 | 408.35 | 4.6% |
| Fair Value | 181.43 - 181.43 | 181.43 | -53.52% |
| P/E | 216.97 - 342.09 | 284.88 | -27.0% |
| EV/EBITDA | 201.81 - 310.42 | 258.83 | -33.7% |
| EPV | 100.46 - 118.76 | 109.61 | -71.9% |
| DDM - Stable | 61.26 - 112.83 | 87.05 | -77.7% |
| DDM - Multi | 136.73 - 194.68 | 160.59 | -58.9% |
| Market Cap (mil) | 118,881.09 |
| Beta | 1.38 |
| Outstanding shares (mil) | 304.55 |
| Enterprise Value (mil) | 120,300.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.48% |
| Cost of Debt | 6.38% |
| WACC | 16.12% |